BNBCalc Short Term Rental Rental Arbitrage Analysis 3511 Mulberry St Houston TX 77006

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$28,401

Profit (Cash Flow)

-$10,691

Cash on Cash Return

-128.0%

Annual Revenue

$28,401

AirDNA projects $144/night at 54% occupancy ($28,401).

BNB Calc projects a 54% occupancy rate, $144 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-128.03% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,690	-$21,381	-$32,072	-$42,763	-$53,454	-$106,908	-$320,724
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$10,690	-$21,381	-$32,072	-$42,763	-$53,454	-$106,908	-$320,724

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-128.03%

Payback Period Days

Return on Investment

-128.03%

3511 Mulberry St Houston, TX, 77006

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,794

Zestimate

$28,401

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$10,691

Profit

Revenue

$28,401

Operating Expenses

$15,092

Operating Income

$13,309

Net Effective Rent

$24,000

Profit (Cash Flow)

-$10,691

$8,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-128.03%

Payback Period Days